Nifty
Sensex
:
:
13817.55
46874.36
-149.95 (-1.07%)
-535.57 (-1.13%)

Miscellaneous

Rating :
N/A  (View)

BSE: 506180 | NSE: Not Listed

139.65
-7.35 (-5.00%)
30-Dec-2020
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  147
  •  147
  •  139.65
  •  147.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  66
  •  9409
  •  147.00
  •  105.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 63.81
  • 28.69
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 49.19
  • N/A
  • 3.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.84%
  • 0.00%
  • 3.72%
  • FII
  • DII
  • Others
  • 9.3%
  • 0.00%
  • 13.14%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 109.87
  • 317.95
  • 1046.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.93
  • -6.99
  • 4.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.33
  • 13.56
  • 17.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 88.60
  • 88.89
  • 78.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.01
  • 4.00
  • 3.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 223.15
  • 90.62
  • 47.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
73.77
76.60
-3.69%
140.81
32.43
334.20%
41.16
90.72
-54.63%
15.60
1.92
712.50%
Expenses
73.16
76.01
-3.75%
139.68
32.97
323.66%
41.63
92.04
-54.77%
15.75
2.12
642.92%
EBITDA
0.61
0.59
3.39%
1.13
-0.54
-
-0.48
-1.32
-
-0.15
-0.20
-
EBIDTM
0.83%
0.78%
0.80%
-1.66%
-1.16%
-1.46%
-0.97%
-10.30%
Other Income
0.82
-0.34
-
0.57
1.06
-46.23%
0.28
1.89
-85.19%
0.24
0.29
-17.24%
Interest
0.00
0.01
-100.00%
0.00
0.03
-100.00%
0.00
0.07
-100.00%
0.01
0.00
0.00
Depreciation
0.02
0.00
0.00
0.01
0.00
0.00
0.01
0.00
0.00
0.01
0.00
0.00
PBT
1.41
0.24
487.50%
1.69
0.49
244.90%
-0.21
0.50
-
0.08
0.09
-11.11%
Tax
0.36
0.05
620.00%
0.43
0.14
207.14%
-0.07
0.31
-
0.03
0.02
50.00%
PAT
1.04
0.19
447.37%
1.26
0.35
260.00%
-0.14
0.19
-
0.05
0.06
-16.67%
PATM
1.42%
0.25%
0.90%
1.08%
-0.33%
0.21%
0.31%
3.33%
EPS
2.29
0.42
445.24%
2.77
0.76
264.47%
-0.30
0.42
-
0.11
0.14
-21.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
271.34
165.79
92.64
0.11
0.11
0.13
0.11
0.09
0.06
0.05
0.10
Net Sales Growth
34.55%
78.96%
84118.18%
0%
-15.38%
18.18%
22.22%
50.0%
20.0%
-50.0%
 
Cost Of Goods Sold
268.84
162.05
91.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2.50
3.75
0.65
0.11
0.11
0.13
0.11
0.09
0.06
0.05
0.10
GP Margin
0.92%
2.26%
0.70%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
270.22
166.34
94.36
0.55
0.50
0.92
1.40
0.82
0.46
0.68
0.44
Power & Fuel Cost
-
0.02
0.00
0.00
0.00
0.02
0.02
0.00
0.00
0.00
0.00
% Of Sales
-
0.01%
0%
0%
0%
15.38%
18.18%
0%
0%
0%
0%
Employee Cost
-
0.78
0.58
0.29
0.17
0.46
0.73
0.58
0.27
0.18
0.11
% Of Sales
-
0.47%
0.63%
263.64%
154.55%
353.85%
663.64%
644.44%
450.0%
360.0%
110.0%
Manufacturing Exp.
-
2.69
0.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.62%
0.99%
0%
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
0.74
0.31
0.25
0.31
0.37
0.51
0.19
0.13
0.42
0.31
% Of Sales
-
0.45%
0.33%
227.27%
281.82%
284.62%
463.64%
211.11%
216.67%
840.0%
310.0%
Selling & Distn. Exp.
-
0.04
0.01
0.00
0.01
0.06
0.13
0.06
0.01
0.01
0.01
% Of Sales
-
0.02%
0.01%
0%
9.09%
46.15%
118.18%
66.67%
16.67%
20.0%
10.0%
Miscellaneous Exp.
-
0.01
0.55
0.00
0.00
0.01
0.01
0.00
0.05
0.06
0.01
% Of Sales
-
0.01%
0.59%
0%
0%
7.69%
9.09%
0%
83.33%
120.0%
0%
EBITDA
1.11
-0.55
-1.72
-0.44
-0.39
-0.79
-1.29
-0.73
-0.40
-0.63
-0.34
EBITDA Margin
0.41%
-0.33%
-1.86%
-400%
-354.55%
-607.69%
-1172.73%
-811.11%
-666.67%
-1260.0%
-340.0%
Other Income
1.91
1.24
2.84
0.88
0.91
0.86
0.96
1.02
0.99
0.94
0.48
Interest
0.01
0.06
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
Depreciation
0.05
0.02
0.01
0.01
0.02
0.06
0.08
0.00
0.01
0.02
0.00
PBT
2.97
0.61
0.94
0.42
0.51
0.02
-0.42
0.29
0.58
0.29
0.07
Tax
0.75
0.15
0.42
0.14
0.16
0.03
-0.13
0.09
0.20
0.08
0.06
Tax Rate
25.25%
24.59%
44.68%
33.33%
31.37%
-16.67%
30.95%
31.03%
34.48%
27.59%
85.71%
PAT
2.21
0.45
0.52
0.28
0.34
-0.21
-0.29
0.20
0.38
0.21
0.01
PAT before Minority Interest
2.21
0.45
0.52
0.28
0.34
-0.21
-0.29
0.20
0.38
0.21
0.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.81%
0.27%
0.56%
254.55%
309.09%
-161.54%
-263.64%
222.22%
633.33%
420.0%
10.0%
PAT Growth
179.75%
-13.46%
85.71%
-17.65%
261.90%
27.59%
-245.00%
-47.37%
80.95%
2000%
 
Unadjusted EPS
4.80
0.98
1.13
0.61
0.74
-0.46
-0.63
0.43
0.83
0.46
0.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
15.32
14.88
14.36
14.07
13.74
13.96
14.25
14.05
13.67
13.46
Share Capital
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
Total Reserves
10.75
10.31
9.79
9.51
9.17
9.39
9.68
9.48
9.10
8.89
Non-Current Liabilities
-0.15
-0.14
-0.20
-0.24
-0.27
-0.17
0.01
0.00
0.00
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.10
0.05
0.04
0.02
0.01
0.02
0.01
0.00
0.00
0.00
Current Liabilities
328.45
21.09
0.29
0.43
0.27
0.35
0.47
0.46
0.30
0.25
Trade Payables
6.95
13.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
321.32
7.06
0.17
0.29
0.14
0.22
0.18
0.17
0.15
0.18
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.18
0.50
0.12
0.14
0.13
0.13
0.29
0.28
0.15
0.06
Total Liabilities
343.62
35.83
14.45
14.26
13.74
14.14
14.73
14.51
13.97
13.71
Net Block
0.09
0.03
0.03
0.05
0.06
0.32
0.00
0.00
0.04
0.06
Gross Block
0.14
0.07
0.06
0.06
0.12
0.41
0.01
0.01
0.06
0.06
Accumulated Depreciation
0.06
0.04
0.03
0.02
0.06
0.09
0.00
0.00
0.02
0.00
Non Current Assets
0.09
0.03
0.58
1.58
3.25
12.70
12.64
12.28
12.31
12.69
Capital Work in Progress
0.00
0.00
0.55
0.55
0.55
0.55
0.44
0.44
0.44
0.44
Non Current Investment
0.00
0.00
0.00
0.99
0.00
0.00
0.00
0.01
0.00
0.66
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
2.63
11.82
11.82
11.82
11.82
11.53
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.37
0.00
0.00
0.00
Current Assets
343.53
35.80
13.86
12.68
10.49
1.44
2.09
2.23
1.65
1.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.84
10.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
Cash & Bank
14.62
24.12
13.38
12.15
9.48
0.18
1.54
1.78
1.36
0.40
Other Current Assets
322.08
0.06
0.21
0.35
1.01
1.26
0.55
0.45
0.29
0.51
Short Term Loans & Adv.
321.76
1.11
0.27
0.18
0.18
0.40
0.49
0.37
0.26
0.25
Net Current Assets
15.08
14.71
13.58
12.25
10.23
1.09
1.61
1.77
1.35
0.76
Total Assets
343.62
35.83
14.44
14.26
13.74
14.14
14.73
14.51
13.96
13.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-5.69
9.30
-0.78
-0.35
-0.78
-1.43
-0.90
-0.55
-0.57
-0.51
PBT
0.61
0.94
0.42
0.51
-0.19
-0.42
0.29
0.58
0.29
0.07
Adjustment
-1.13
-0.77
-0.86
-0.88
-0.59
-0.87
-1.00
-0.98
-0.92
-0.41
Changes in Working Capital
-1.73
9.43
-0.12
0.16
0.00
-0.12
0.02
0.02
0.25
-0.10
Cash after chg. in Working capital
-2.25
9.60
-0.56
-0.21
-0.77
-1.40
-0.70
-0.37
-0.38
-0.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.44
-0.30
-0.22
-0.14
-0.01
-0.02
-0.20
-0.17
-0.19
-0.07
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-8.27
11.34
-0.24
1.33
10.08
-0.30
1.03
0.96
1.53
-12.42
Net Fixed Assets
-0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
0.04
1.50
1.40
-3.03
0.00
0.00
0.00
0.00
0.66
Others
-8.23
9.84
-1.64
4.36
10.08
-0.30
1.03
0.96
0.87
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.73
Net Cash Inflow / Outflow
-13.95
20.65
-1.02
0.98
9.30
-1.73
0.13
0.42
0.96
-0.19
Opening Cash & Equivalents
20.79
0.14
1.16
0.18
0.18
1.91
1.78
1.36
0.40
0.59
Closing Cash & Equivalent
6.83
20.79
0.14
1.16
9.48
0.18
1.91
1.78
1.36
0.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
33.53
32.57
31.43
30.80
30.08
30.55
31.18
30.75
29.91
29.45
ROA
0.24%
2.08%
1.98%
2.45%
-1.53%
-2.00%
1.35%
2.70%
1.52%
0.06%
ROE
3.01%
3.58%
2.00%
2.47%
-1.54%
-2.05%
1.39%
2.77%
1.55%
0.07%
ROCE
4.41%
7.64%
2.99%
3.66%
-1.35%
-2.95%
2.02%
4.20%
2.16%
1.06%
Fixed Asset Turnover
1578.19
1426.19
1.69
1.21
0.49
0.51
17.14
1.87
0.85
1.70
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
362.34
Inventory Days
19.11
41.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
23.08
23.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
-3.98
17.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
362.34
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
11.28
6.41
997.50
576.10
-311.21
-574.49
750.67
5833.52
2868.26
2.03

Annual Reports:


News Update


No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.